Eternal Hospitality Group Co (TSE:3193) Beneish M-Score: -2.40 (As of Jun. 27, 2026)


TSE:3193 Eternal Hospitality Group Co Ltd TSE:3193
74 GF Score
Price 円2,694.00
GF Value 円4,247.22
Valuation Significantly Undervalued
View Full Analysis

What is Eternal Hospitality Group Co Beneish M-Score?

Eternal Hospitality Group Co TSE:3193 +1.28% 74 Beneish M-Score is -2.40 as of Jun. 27, 2026. GuruFocus rates TSE:3193 with a GF Score™ of 74/100 and a GF Value™ of 円4,247.22 (Significantly Undervalued). Among 357 Restaurants companies, Eternal Hospitality Group Co ranks worse than 76.75% on this metric.

The zones of discrimination for M-Score is as such:

An M-Score of equal or less than -1.78 suggests that the company is unlikely to be a manipulator.
An M-Score of greater than -1.78 signals that the company is likely to be a manipulator.

Good Sign:

Beneish M-Score -2.4 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

The historical rank and industry rank for Eternal Hospitality Group Co's Beneish M-Score or its related term are showing as below:

TSE:3193' s Beneish M-Score Range Over the Past 10 Years
Min: -4.1   Med: -2.7   Max: 1.5
Current: -2.4

During the past 13 years, the highest Beneish M-Score of Eternal Hospitality Group Co was 1.50. The lowest was -4.10. And the median was -2.70.


Eternal Hospitality Group Co Beneish M-Score Historical Data

* Premium members only.

The historical data trend for Eternal Hospitality Group Co's Beneish M-Score can be seen below:

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.

Eternal Hospitality Group Co Beneish M-Score Chart

Eternal Hospitality Group Co Annual Data
Trend Jul16 Jul17 Jul18 Jul19 Jul20 Jul21 Jul22 Jul23 Jul24 Jul25
Beneish M-Score
Get a 7-Day Free Trial Premium Member Only Premium Member Only 1.50 -4.10 -2.30 -2.78 -2.40

Eternal Hospitality Group Co Quarterly Data
Jul21 Oct21 Jan22 Apr22 Jul22 Oct22 Jan23 Apr23 Jul23 Oct23 Jan24 Apr24 Jul24 Oct24 Jan25 Apr25 Jul25 Oct25 Jan26 Apr26
Beneish M-Score Get a 7-Day Free Trial Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only 0.00 -2.40 0.00 0.00 0.00

TSE:3193 vs MCD, SBUX, CMG: Beneish M-Score Comparison

For the Restaurants subindustry, Eternal Hospitality Group Co's Beneish M-Score, along with its competitors' market caps and Beneish M-Score data, can be viewed below:

* Competitive companies are chosen from companies within the same industry, with headquarter located in same country, with closest market capitalization; x-axis shows the market cap, and y-axis shows the term value; the bigger the dot, the larger the market cap. Note that "N/A" values will not show up in the chart.


Eternal Hospitality Group Co Beneish M-Score vs Restaurants Industry

For the Restaurants industry and Consumer Cyclical sector, Eternal Hospitality Group Co's Beneish M-Score distribution charts can be found below:

* The bar in red indicates where Eternal Hospitality Group Co's Beneish M-Score falls into.


TSE:3193
74GF Score
Eternal Hospitality Group Co Ltd TSE:3193
Beneish M-Score is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Eternal Hospitality Group Co Beneish M-Score Calculation

The M-score was created by Professor Messod Beneish. Instead of measuring the bankruptcy risk (Altman Z-Score) or business trend (Piotroski F-Score), M-score can be used to detect the risk of earnings manipulation. This is the original research paper on M-score.

The M-Score Variables:

The M-score of Eternal Hospitality Group Co for today is based on a combination of the following eight different indices:

M=-4.84+0.92 * DSRI+0.528 * GMI+0.404 * AQI+0.892 * SGI+0.115 * DEPI
=-4.84+0.92 * 1.1801+0.528 * 1.0124+0.404 * 0.9294+0.892 * 1.106+0.115 * 0.9128
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1+4.679 * -0.036099-0.327 * 0.9235
=-2.40

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.

This Year (Jul25) TTM:Last Year (Jul24) TTM:
Total Receivables was 円2,155 Mil.
Revenue was 円46,357 Mil.
Gross Profit was 円31,775 Mil.
Total Current Assets was 円10,468 Mil.
Total Assets was 円21,383 Mil.
Property, Plant and Equipment(Net PPE) was 円6,952 Mil.
Depreciation, Depletion and Amortization(DDA) was 円1,221 Mil.
Selling, General, & Admin. Expense(SGA) was 円0 Mil.
Total Current Liabilities was 円7,843 Mil.
Long-Term Debt & Capital Lease Obligation was 円2,067 Mil.
Net Income was 円1,721 Mil.
Gross Profit was 円0 Mil.
Cash Flow from Operations was 円2,493 Mil.
Total Receivables was 円1,651 Mil.
Revenue was 円41,914 Mil.
Gross Profit was 円29,086 Mil.
Total Current Assets was 円10,747 Mil.
Total Assets was 円20,655 Mil.
Property, Plant and Equipment(Net PPE) was 円5,790 Mil.
Depreciation, Depletion and Amortization(DDA) was 円914 Mil.
Selling, General, & Admin. Expense(SGA) was 円0 Mil.
Total Current Liabilities was 円8,011 Mil.
Long-Term Debt & Capital Lease Obligation was 円2,354 Mil.




1. DSRI = Days Sales in Receivables Index

Measured as the ratio of Revenue in Total Receivables in year t to year t-1.

A large increase in DSR could be indicative of revenue inflation.

DSRI=(Receivables_t / Revenue_t) / (Receivables_t-1 / Revenue_t-1)
=(2154.972 / 46356.977) / (1651.023 / 41914.07)
=0.046486 / 0.039391
=1.1801

2. GMI = Gross Margin Index

Measured as the ratio of gross margin in year t-1 to gross margin in year t.

Gross margin has deteriorated when this index is above 1. A firm with poorer prospects is more likely to manipulate earnings.

GMI=GrossMargin_t-1 / GrossMargin_t
=(GrossProfit_t-1 / Revenue_t-1) / (GrossProfit_t / Revenue_t)
=(29086.372 / 41914.07) / (31774.984 / 46356.977)
=0.693952 / 0.685441
=1.0124

3. AQI = Asset Quality Index

AQI is the ratio of asset quality in year t to year t-1.

Asset quality is measured as the ratio of non-current assets other than Property, Plant and Equipment to Total Assets.

AQI=(1 - (CurrentAssets_t + PPE_t) / TotalAssets_t) / (1 - (CurrentAssets_t-1 + PPE_t-1) / TotalAssets_t-1)
=(1 - (10468.378 + 6952.467) / 21382.579) / (1 - (10747.268 + 5789.905) / 20654.561)
=0.185279 / 0.199345
=0.9294

4. SGI = Sales Growth Index

Ratio of Revenue in year t to sales in year t-1.

Sales growth is not itself a measure of manipulation. However, growth companies are likely to find themselves under pressure to manipulate in order to keep up appearances.

SGI=Sales_t / Sales_t-1
=Revenue_t / Revenue_t-1
=46356.977 / 41914.07
=1.106

5. DEPI = Depreciation Index

Measured as the ratio of the rate of Depreciation, Depletion and Amortization in year t-1 to the corresponding rate in year t.

DEPI greater than 1 indicates that assets are being depreciated at a slower rate. This suggests that the firm might be revising useful asset life assumptions upwards, or adopting a new method that is income friendly.

DEPI=(Depreciation_t-1 / (Depreciaton_t-1 + PPE_t-1)) / (Depreciation_t / (Depreciaton_t + PPE_t))
=(914.341 / (914.341 + 5789.905)) / (1221.272 / (1221.272 + 6952.467))
=0.136382 / 0.149414
=0.9128

Note: If the Depreciation, Depletion and Amortization data is not available, we assume that the depreciation rate is constant and set the Depreciation Index to 1.

6. SGAI = Sales, General and Administrative expenses Index

The ratio of Selling, General, & Admin. Expense(SGA) to Sales in year t relative to year t-1.

SGA expenses index > 1 means that the company is becoming less efficient in generate sales.

SGAI=(SGA_t / Sales_t) / (SGA_t-1 /Sales_t-1)
=(0 / 46356.977) / (0 / 41914.07)
=0 / 0
=1

7. LVGI = Leverage Index

The ratio of total debt to Total Assets in year t relative to yeat t-1.

An LVGI > 1 indicates an increase in leverage

LVGI=((LTD_t + CurrentLiabilities_t) / TotalAssets_t) / ((LTD_t-1 + CurrentLiabilities_t-1) / TotalAssets_t-1)
=((2067.034 + 7842.503) / 21382.579) / ((2353.765 + 8011.093) / 20654.561)
=0.46344 / 0.501819
=0.9235

8. TATA = Total Accruals to Total Assets

Total accruals calculated as the change in working capital accounts other than cash less depreciation.

TATA=(IncomefromContinuingOperations_t - CashFlowsfromOperations_t) / TotalAssets_t
=(NetIncome_t - NonOperatingIncome_t - CashFlowsfromOperations_t) / TotalAssets_t
=(1720.82 - 0 - 2492.711) / 21382.579
=-0.036099

An M-Score of equal or less than -1.78 suggests that the company is unlikely to be a manipulator. An M-Score of greater than -1.78 signals that the company is likely to be a manipulator.

Eternal Hospitality Group Co has a M-score of -2.40 suggests that the company is unlikely to be a manipulator.

Frequently Asked Questions Learn more about Beneish M-Score →
What does a Beneish M-Score of -2.40 mean?
Eternal Hospitality Group Co (TSE:3193) has a Beneish M-Score of -2.40 as of Jun. 27, 2026. The Beneish M-score measures the likelihood of earnings manipulation. View historical data on Eternal Hospitality Group Co and its competitors. According to the industry distribution chart, Eternal Hospitality Group Co ranks #274 out of 357 companies in the Restaurants industry, placing it in the top 76.8%.
Is Eternal Hospitality Group Co's Beneish M-Score too high?
Eternal Hospitality Group Co's current Beneish M-Score is -2.40. Based on the distribution chart, Eternal Hospitality Group Co ranks #274 out of 357 companies in the Restaurants industry, which is in the bottom quartile relative to peers. Overall, Eternal Hospitality Group Co has a GF Score™ of 74/100 and is considered Significantly Undervalued, reflecting its overall financial health beyond just this single metric.
How does Eternal Hospitality Group Co's Beneish M-Score compare to MCD and SBUX?
According to the Restaurants industry distribution chart, Eternal Hospitality Group Co ranks #274 out of 357 companies for Beneish M-Score. This places Eternal Hospitality Group Co in the lower half of its industry. See the competitive comparison table and distribution chart on this page for a detailed peer-by-peer breakdown.
What is a good Beneish M-Score for a Restaurants company?
A good Beneish M-Score depends on the Restaurants industry context. However, Beneish M-Score should not be evaluated in isolation — investors should consider it alongside profitability, growth, and financial strength metrics. Use the industry distribution chart on this page to see where any company falls relative to its peers.
What does a high Beneish M-Score mean?
A high Beneish M-Score can signal that a stock is expensive relative to its fundamentals. The Beneish M-score measures the likelihood of earnings manipulation. View historical data on Eternal Hospitality Group Co and its competitors. Eternal Hospitality Group Co's current Beneish M-Score is -2.40. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Eternal Hospitality Group Co stock overvalued right now?
Based on GuruFocus' analysis, Eternal Hospitality Group Co (TSE:3193) is currently considered Significantly Undervalued. The stock's GF Value™ is 円4,247.22, compared to a current price of 円2,694.00 — trading 36.6% below its estimated fair value. The current Beneish M-Score is -2.40. Eternal Hospitality Group Co's overall GF Score™ is 74/100. Investors should evaluate multiple metrics — including profitability, growth, and financial strength — before making a decision.
How is Beneish M-Score calculated?
Beneish M-Score is calculated from a company's financial statements. For Eternal Hospitality Group Co (TSE:3193), the current Beneish M-Score is -2.40 as of Jun. 27, 2026. GuruFocus calculates this using data sourced from SEC filings and annual reports. See the calculation section and 30-year financial data on this page for the full breakdown.

Is Eternal Hospitality Group Co (TSE:3193) Overvalued in 2026?

Based on GuruFocus' analysis, Eternal Hospitality Group Co stock appears to be undervalued. The current stock price of 円2,694.00 is trading 36.6% below its estimated GF Value™ of 円4,247.22. GuruFocus considers Eternal Hospitality Group Co to be Significantly Undervalued.

Key valuation signals for TSE:3193:

  • Beneish M-Score: -2.40
  • GF Value™: 円4,247.22 vs. price of 円2,694.00 (36.6% below fair value)
  • GF Score™: 74/100

No single metric tells the full story. See the TSE:3193 stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


Eternal Hospitality Group Co Business Description

Address 4-2-13 Awajicho, 20th Floor, Chuo-ku, Osaka, JPN, 541-0047
Eternal Hospitality Group Co Ltd operates a chain of restaurants specializing in chicken-based dishes like yakitori, with its core brand being Yakitori-ya Torikizoku. The company's vision is to become a "Global YAKITORI Family" by expanding its chicken food business in Japan and developing other chicken-centric brands.
74GF Score

Get the complete analysis for TSE:3193

Beneish M-Score is just one metric. See GF Value™, 30-year financials, guru trades, warning signs, and more.

円2,694.00
Price
円4,247.22
GF Value